I

ITmedia Inc
TSE:2148

Watchlist Manager
ITmedia Inc
TSE:2148
Watchlist
Price: 1 644 JPY 0.8% Market Closed
Market Cap: 34.6B JPY

Intrinsic Value

The intrinsic value of one ITmedia Inc stock under the Base Case scenario is 1 379.83 JPY. Compared to the current market price of 1 644 JPY, ITmedia Inc is Overvalued by 16%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

Intrinsic Value
1 379.83 JPY
Overvaluation 16%
Intrinsic Value
Price
I
Worst Case
Base Case
Best Case

Valuation History
ITmedia Inc

What is Valuation History?
Ask AI Assistant
What other research platforms think about ITmedia Inc?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is ITmedia Inc valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for ITmedia Inc.

Explain Valuation
Compare ITmedia Inc to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about ITmedia Inc?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
ITmedia Inc

Current Assets 7.4B
Cash & Short-Term Investments 6B
Receivables 1.2B
Other Current Assets 127.6m
Non-Current Assets 2.3B
Long-Term Investments 863.8m
PP&E 352.2m
Intangibles 840m
Other Non-Current Assets 216.2m
Current Liabilities 1.5B
Accounts Payable 302.4m
Other Current Liabilities 1.2B
Non-Current Liabilities 155.3m
Long-Term Debt 85.3m
Other Non-Current Liabilities 70m
Efficiency

Free Cash Flow Analysis
ITmedia Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
ITmedia Inc

Revenue
8.2B JPY
Cost of Revenue
-3.1B JPY
Gross Profit
5B JPY
Operating Expenses
-3.1B JPY
Operating Income
1.9B JPY
Other Expenses
-520.1m JPY
Net Income
1.4B JPY
Fundamental Scores

Profitability Score
Profitability Due Diligence

ITmedia Inc's profitability score is 65/100. The higher the profitability score, the more profitable the company is.

Exceptional 3Y Average ROIC
Exceptional ROIC
Positive 3Y Average ROE
Exceptional Gross Margin
65/100
Profitability
Score

ITmedia Inc's profitability score is 65/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

ITmedia Inc's solvency score is 99/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
High Altman Z-Score
Short-Term Solvency
Long-Term Solvency
99/100
Solvency
Score

ITmedia Inc's solvency score is 99/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
ITmedia Inc

There are no price targets for ITmedia Inc.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for ITmedia Inc is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one ITmedia Inc stock?

The intrinsic value of one ITmedia Inc stock under the Base Case scenario is 1 379.83 JPY.

Is ITmedia Inc stock undervalued or overvalued?

Compared to the current market price of 1 644 JPY, ITmedia Inc is Overvalued by 16%.

Back to Top